Suite number:
209
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1320 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,930,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.43%
Cumulative Return on Investment in Year 5
86.06%
Property Price at the End of Year 5
$2,486,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$289,500
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $100,000 | $106,000 | $111,000 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $151,000 | $158,000 | $1,274,000 |
| rent income | $32,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $56,000 | $461,000 |
| mortgage principal reduction | $20,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $291,000 |
| deposit interest | $632 | - | - | - | - | - | - | - | - | - | $632 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $177,000 | $170,000 | $179,000 | $188,000 | $197,000 | $207,000 | $217,000 | $228,000 | $239,000 | $251,000 | $2,050,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $290,000 | - | - | - | - | - | - | - | - | - | $290,000 |
| remaining balance payment | $97,000 | - | - | - | - | - | - | - | - | - | $97,000 |
| closing cost | $76,000 | - | - | - | - | - | - | - | - | - | $76,000 |
| operating expense | $17,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $223,000 |
| mortgage payment | $81,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $950,000 |
| total expense investment | $559,000 | $117,000 | $118,000 | $118,000 | $119,000 | $119,000 | $120,000 | $121,000 | $121,000 | $122,000 | $1,635,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$382,495 | $53,000 | $61,000 | $69,000 | $78,000 | $87,000 | $97,000 | $107,000 | $118,000 | $129,000 | $416,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $86 | $97 | $107 | $117 | $127 | $136 | $879 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $2,975,000
Avail. suites: 6
1—2.5 bd
1232—2121 SqFt